CashFlowRE
Sign in Sign up
1210 Long Ave #202
B Composite 70.33
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

1210 Long Ave #202 · Detroit Lakes, MN 56501
2 bd · 1.5 ba · 1,032 sqft · Condo public records · 312 Days on market
Built 1988 $200/mo HOA · 6% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

Key facts

  • In-unit laundry
  • Covered patio
  • Updated kitchen

Tags

COVERED PATIOUPDATED KITCHENIN-UNIT LAUNDRYDESIGNATED GARAGEEASY ACCESS TO US HIGHWAY 10

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.5-bath condo listed at $210k.

Deal economics

  • At list price, monthly cash flow is $952 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $210k).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 4.7% in Detroit Lakes — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#78 in MN, #1,847 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities F, commute F.
  • Detroit Lakes Public School District (town): math 44% / reading 50% proficiency, ranked #155 of 301 in MN (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 307 active listings in the ZIP; 156 units permitted in Becker County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Becker County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $59k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 312 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $169k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 312 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.48%
Cap rate
11.73%
Cash-on-cash
19.42%
DSCR
1.86
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.4%
Equity multiple
1.45×
Total profit
$26,658
Equity at exit
$31,312
10-year hold
IRR
20.5%
Equity multiple
2.73×
Total profit
$101,576
Equity at exit
$18,157

Cash invested: $58,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
46 Balanced
State Minnesota
46 Balanced · D+2
County
— inherits STATE
City
— inherits STATE
2024 reforms strengthened tenant protections; ramsey/hennepin courts paced moderate to slow.

ZIP-level market 56501

Active inventory
307
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$3,108 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$115 /mo · $1,376/yr
Insurance
$88
HOA
$200
Vacancy / Maint / Mgmt
$653
Net cashflow
$952

Break-even live

Break-even rent $1,903
Max offer price $210,000
Occupancy floor 64%

Sensitivity live

Price -10% $1,070 -5% $1,011 +0% $952 +5% $892 +10% $833
Rent -10% $706 -5% $829 +0% $952 +5% $1,074 +10% $1,197
Rate -1.0pp $1,057 -0.5pp $1,005 base $952 +0.5pp $897 +1.0pp $842

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$52,500
Closing costs
$6,300
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail condo

Monthly dues
$200 · $2,400/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-21
    days on market $210,000 Active 312 DOM
  2. 2026-06-18
    days on market $210,000 Active 310 DOM
  3. 2026-06-17
    days on market $210,000 Active 309 DOM
  4. 2026-06-16
    days on market $210,000 Active 308 DOM
  5. 2026-06-15
    days on market $210,000 Active 307 DOM
  6. 2026-06-13
    days on market $210,000 Active 305 DOM
  7. 2026-06-12
    days on market $210,000 Active 304 DOM
  8. 2026-06-09
    days on market $210,000 Active 301 DOM
  9. 2026-06-08
    days on market $210,000 Active 300 DOM
  10. 2026-06-07
    days on market $210,000 Active 299 DOM
  11. 2026-06-07
    days on market $210,000 Active 298 DOM
  12. 2026-06-04
    days on market $210,000 Active 295 DOM
  13. 2026-06-02
    days on market $210,000 Active 294 DOM
  14. 2026-06-01
    days on market $210,000 Active 293 DOM
  15. 2026-05-31
    days on market $210,000 Active 292 DOM
  16. 2026-05-31
    days on market $210,000 Active 291 DOM
  17. 2026-04-11
    price $210,000 978-char remark
    Show marketing remark (978 chars)

    This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

  18. 2026-03-16
    price $217,000 978-char remark
    Show marketing remark (978 chars)

    This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

  19. 2026-01-14
    price $220,000 978-char remark
    Show marketing remark (978 chars)

    This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

  20. 2025-09-09
    price $224,900 978-char remark
    Show marketing remark (978 chars)

    This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

  21. 2025-08-11
    listed $229,900 Active 978-char remark
    Show marketing remark (978 chars)

    This beautifully maintained 2-bedroom, 2-bathroom condo offers the perfect blend of comfort, convenience, and style. Located in a desirable community, this unit features an expansive covered patio—perfect for relaxing, entertaining, or enjoying your morning coffee rain or shine. Inside, you'll find two spacious bedrooms with ample closet space and two bathrooms. The open concept living and dining area is filled with natural light, creating an inviting atmosphere for everyday living or hosting guests. The updated kitchen includes stainless steel appliances, and plenty of cabinet space for all your culinary needs. Additional features include in-unit laundry, new wall A/C, and a designated 2 car garage. Conveniently situated near shopping, restaurants, parks, and easy access to US Highway 10, making commuting a breeze. Whether you're a first-time buyer or downsizing, this condo has it all. Don't miss this opportunity—schedule your private showing today!

  22. 2023-05-18
    soldstatus $169,000
  23. 2023-05-16
    soldstatus $169,000 Sold 407-char remark
    Show marketing remark (407 chars)

    Enjoy the sunset views from your covered deck in this well built 2 BR/1.5 BA condo. Brick exterior with detached 2 car garage. Great location in Detroit Lakes close to Pelican River walking trail. Association takes care of the lawn mowing and snow removal and includes water, trash,building insurance and community garden. This well taken care of property won't last long so schedule your showing today.

  24. 2023-05-01
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Enjoy the sunset views from your covered deck in this well built 2 BR/1.5 BA condo. Brick exterior with detached 2 car garage. Great location in Detroit Lakes close to Pelican River walking trail. Association takes care of the lawn mowing and snow removal and includes water, trash,building insurance and community garden. This well taken care of property won't last long so schedule your showing today.

  25. 2023-04-21
    historical Contingent - Subject to Financing 407-char remark
    Show marketing remark (407 chars)

    Enjoy the sunset views from your covered deck in this well built 2 BR/1.5 BA condo. Brick exterior with detached 2 car garage. Great location in Detroit Lakes close to Pelican River walking trail. Association takes care of the lawn mowing and snow removal and includes water, trash,building insurance and community garden. This well taken care of property won't last long so schedule your showing today.

  26. 2023-04-04
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Enjoy the sunset views from your covered deck in this well built 2 BR/1.5 BA condo. Brick exterior with detached 2 car garage. Great location in Detroit Lakes close to Pelican River walking trail. Association takes care of the lawn mowing and snow removal and includes water, trash,building insurance and community garden. This well taken care of property won't last long so schedule your showing today.

  27. 2023-03-29
    listed $179,000 Active 407-char remark
    Show marketing remark (407 chars)

    Enjoy the sunset views from your covered deck in this well built 2 BR/1.5 BA condo. Brick exterior with detached 2 car garage. Great location in Detroit Lakes close to Pelican River walking trail. Association takes care of the lawn mowing and snow removal and includes water, trash,building insurance and community garden. This well taken care of property won't last long so schedule your showing today.

  28. 2021-06-18
    soldstatus $130,000
  29. 2021-06-15
    soldstatus $130,000
  30. 2021-06-15
    soldstatus $130,000
  31. 2021-04-07
    listed $139,900
  32. 2021-04-07
    listed $139,900
  33. 2011-05-10
    soldstatus $93,500
  34. 2007-05-15
    soldstatus $87,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MN · Partial reset (capped growth)

Current annual tax
$1,376 · $115/mo
Projected year-2 tax
$1,864 · $155/mo
Expected delta
+$488/yr (+$41/mo · 35.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥96°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$37,292
− Mortgage interest
−$11,763
− Property taxes
−$1,376
− Insurance
−$1,050
− Repairs & maintenance
−$2,983
− Management
−$2,983
− HOA
−$2,400
− Depreciation
−$6,109
Taxable income
$8,627
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,070
After-tax cash flow
$9,349/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Detroit Lakes Public School District
NCES district ID
2710230
Math proficiency
44% ▼ -11.00%
Reading proficiency
50% ▼ -11.00%
Median HH income
$50,571
Composite
40.33/100
National rank
#3746
State rank
#155 of 301 in MN

Livability — Detroit Lakes

Score
80/100
State rank
#78
US rank
#1847

Category grades

Amenities F Commute F Cost of living A Crime B+ Employment C+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Detroit Lakes, MN
City population
18,239
Population (ZIP)
18,239

Population outlook (Becker County) Hauer SSP2

Today (2025)
34,604 people
By 2030
35,095 · +1.4%
By 2040
35,691 · +3.1%
By 2050
35,869 · +3.7%
By 2075
36,103 · +4.3%
By 2100
32,798 · -5.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Native American 2%
Common ancestry
Portuguese 25% Scottish 4% Lithuanian 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Becker

2024 margin
Solid R (+33.1) · D 32.7% · R 65.8% · Other 1.5%
2008→2024 swing
-26.3pp toward R · 2008: -6.9pp · 2024: -33.1pp
All cycles
2024: R+33.1 2020: R+30.1 2016: R+33.2 2012: R+14.6 2008: R+6.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -222.40%
Current HPI
217.4973
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+140.0% since first listed
18 events — show timeline
  • 2026-04-11 Price Changed $210,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-16 Price Changed $217,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-09 Price Changed $224,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-11 Listed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-18 Sold (Public Records) $169,000 Public Records
  • 2023-05-16 Sold (MLS) $169,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-01 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-04-21 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-04-04 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-03-29 Listed $179,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-06-18 Sold (Public Records) $130,000 Public Records
  • 2021-06-15 Sold (MLS) $130,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-06-15 Sold (MLS) $130,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-04-07 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-04-07 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-05-10 Sold (Public Records) $93,500 Public Records
  • 2007-05-15 Sold (Public Records) $87,500 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,376 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…